Valuation PT Dafam Property Indonesia Tbk

Stocks

End-of-day quote INDONESIA S.E. Other stock markets 2026-06-30			5-day change	1st Jan Change
79.00 ^IDR	-3.66%		-5.95%	-19.39%

04-29	PT Dafam Property Indonesia Tbk Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
03-30	PT Dafam Property Indonesia Tbk Reports Earnings Results for the Full Year Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	391,318	729,543	174,786	100,692	94,993	186,186
Change	-	86.43%	-76.04%	-42.39%	-5.66%	96%
Enterprise Value (EV) ¹	565,925	885,536	328,547	250,202	228,011	322,319
Change	-	56.48%	-62.9%	-23.85%	-8.87%	41.36%
P/E	-30.2x	-51.3x	-9.66x	-6.16x	-5.1x	-20.4x
PBR	4.67x	10.2x	3.18x	2.5x	4.3x	14.3x
PEG	-	-5.26x	-0.4x	0.64x	-0.4x	0.4x
Capitalization / Revenue	4.39x	8.62x	2.48x	1.45x	1.5x	3.08x
EV / Revenue	6.35x	10.5x	4.66x	3.61x	3.6x	5.34x
EV / EBITDA	41.3x	122x	55.8x	36.8x	40.4x	23.7x
EV / EBIT	150x	-363x	-86.9x	-106x	-67x	69.9x
EV / FCF	-62.4x	147x	49x	25.5x	9.54x	8.87x
FCF Yield	-1.6%	0.68%	2.04%	3.92%	10.5%	11.3%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-6.826	-7.492	-9.52	-8.6	-9.8	-4.8
Distribution rate	-	-	-	-	-	-
Net sales ¹	89,080	84,637	70,533	69,339	63,264	60,402
EBITDA ¹	13,700	7,260	5,889	6,796	5,640	13,575
EBIT ¹	3,764	-2,441	-3,779	-2,361	-3,404	4,613
Net income ¹	-12,967	-14,234	-18,087	-16,283	-18,558	-9,055
Net Debt ¹	174,607	155,993	153,760	149,510	133,019	136,134
Reference price ²	206.00	384.00	92.00	53.00	50.00	98.00
Nbr of stocks (in thousands)	1,899,600	1,899,853	1,899,853	1,899,853	1,899,853	1,899,853
Announcement Date	6/21/21	4/28/22	3/31/23	3/28/24	3/17/25	3/30/26

¹IDR in Million²IDR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
PT DAFAM PROPERTY INDONESIA TBK	-	-	-	-	8.67M
MITSUBISHI ESTATE CO., LTD.	22.86x	4.43x	18.61x	1.11%	31.03B
EMAAR PROPERTIES	6.12x	0.75x	1.53x	8.24%	29.21B
MITSUI FUDOSAN CO., LTD.	15.34x	3.16x	15.63x	2.28%	25.52B
ALPHA DHABI HOLDING	15.51x	0.99x	6.54x	2.4%	21.53B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	16.21x	6.85x	19.44x	1.17%	21.32B
ALDAR PROPERTIES	8.04x	1.78x	5.75x	2.75%	18.11B
DLF LIMITED	34.82x	15.94x	62.93x	1.09%	16.1B
AZRIELI GROUP LTD.	9.71x	28.39x	-	2.27%	16.71B
HONGKONG LAND HOLDINGS LIMITED	27.48x	11.25x	27.29x	3.65%	15.58B
Average	17.34x	8.17x	19.71x	2.77%	19.51B
Weighted average by Cap.	16.68x	6.90x	17.48x	2.93%